[FOCUS] YoY Annualized Quarter Result on 31-Dec-2010

Stock
[FOCUS] FOCUS DYNAMICS GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ--%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
FOCUS's Result
FOCUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Revenue 9,607 7,171 0 12,048 12,048 -16.54%
PBT -3,207 -3,548 0 -1,231 -1,231 114.84%
Tax -0 -1 0 6 6 -
NP -3,208 -3,549 0 -1,225 -1,225 115.73%
-
NP to SH -3,208 -3,549 0 -1,225 -1,225 115.73%
-
Tax Rate - - - - - -
Total Cost 12,815 10,721 0 13,273 13,273 -2.76%
-
Net Worth 18,314 15,163 14,852 13,982 13,619 26.68%
Dividend
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Net Worth 18,314 15,163 14,852 13,982 13,619 26.68%
NOSH 200,160 162,699 132,727 123,737 120,526 49.95%
Ratio Analysis
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
NP Margin -33.39% -49.50% 0.00% -10.17% -10.17% -
ROE -17.52% -23.41% 0.00% -8.76% -8.99% -
Per Share
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
RPS 4.80 4.41 0.00 9.74 10.00 -44.35%
EPS -1.60 -2.18 0.00 -0.99 -1.00 45.55%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0932 0.1119 0.113 0.113 -15.51%
Adjusted Per Share Value based on latest NOSH - 132,727
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
RPS 0.24 0.18 0.00 0.31 0.31 -18.48%
EPS -0.08 -0.09 0.00 -0.03 -0.03 118.88%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0038 0.0038 0.0035 0.0035 24.39%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Date 31/10/11 29/07/11 29/10/10 30/12/10 30/07/10 -
Price 0.09 0.06 0.11 0.10 0.09 -
P/RPS 1.87 1.36 0.00 1.03 0.90 79.33%
P/EPS -5.61 -2.75 0.00 -10.10 -8.85 -30.51%
EY -17.81 -36.36 0.00 -9.90 -11.29 43.91%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.64 0.98 0.88 0.80 17.59%
Price Multiplier on Announcement Date
31/10/11 31/07/11 31/10/10 31/12/10 31/07/10 CAGR
Date 29/12/11 30/09/11 28/12/10 - 23/09/10 -
Price 0.09 0.08 0.11 0.00 0.09 -
P/RPS 1.87 1.81 0.00 0.00 0.90 79.33%
P/EPS -5.61 -3.67 0.00 0.00 -8.85 -30.51%
EY -17.81 -27.27 0.00 0.00 -11.29 43.91%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.86 0.98 0.00 0.80 17.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment